Vous êtes sur la page 1sur 1

UNIVERSITY OF WISCONSIN-LA CROSSE

GQA ENROLLMENT PLANNING SUMMARY


FISCAL YEAR 2010-11

ENROLLMENT ASSUMPTIONS

Undergraduate FTE: 8,502.67


Undergraduate Enrollment Increase: 147

Note: GQA Enrollment for FY10 was forecasted to grow by 115 FTE but decreased by 157 FTE.

GQA FINANCIAL PLANNING MODEL

REVENUE
New Revenue from Increased Enrollment 708,422
New Revenue from Differential Tuition 1,671,743
Total New Tuition Revenue 2,380,165

EXPENSES
Faculty Positions (24.20 x $75K Salary/FB) 1,815,000
Staff Positions (6.50 x $50K Salary/FB) 325,000
Supplies & Expense 240,165
Total 2,380,165

FISCAL IMPACT OF NO INCREASE IN GQA ENROLLMENT FOR FY 2010-11

Assumption 1: No Increase in GQA Enrollment (147) -1,000,889


Assumption 2: No Increase in GQA Enrollment (147) + Enrollment Shortfall (75) = -1,511,564

FINANCIAL PLANNING STRATEGIES

Assumption 1
Place hold on 4 GQA Staff Positions (Salary/FB) 219,640
Place hold on GQA Faculty Positions (Salary/FB) 541,084
Supplies & Expense 240,165
Total 1,000,889

Assumption 2
Place hold on 4 GQA Staff Positions (Salary/FB) 219,640
Place hold on GQA Faculty Positions (Salary/FB) 541,084
Supplies & Expense 240,165
Enrollment Reserve 400,000
One-time Funds 111,564
Total 1,511,564

Vous aimerez peut-être aussi